Embroidery Costing Overview
Embroidery Costing Overview
FRANT 1 1 XS 147.00 147 1.5 0.0012 75,513 135.92 147.00 135.92 19,980.74 1.00 135.92
FRANT 1 1 SIZE 235.00 235 1.5 0.0012 77,120 138.82 235.00 138.82 32,621.76 1.00 138.82
FRANT 1 1 M 352.00 352 1.5 0.0012 82,842 149.12 352.00 149.12 52,488.69 1.00 149.12 154.26
FRANT 1 1 L 176.00 176 1.5 0.0012 84,544 152.18 176.00 152.18 26,783.54 1.00 152.18
FRANT 1 1 XL 86.00 86 2.5 0.0012 84,368 253.10 86.00 253.10 21,766.94 1.00 253.10
Requie Article
QTY Per Requie
PART OF HEAD STITCH No of Machin Per Machine Avg. Prod. Per Finishin d Total Comple
Design LK. NO. PER Meter / No. Of Machine d No.
ARTICLE WORKING ES Round Total Stitches e Head Stitches Day Sampling Sizing g Days No. of t No. Of
SIZE Pcs of Days
Days Days
FRANT 998 2 77,427 83 6,439,345.50 24 12 2 3,219,672.75 300,000.00 10.73 2.00 1.00 2.00 15.73
DWSEK-719 2629 16
829.01
289.46 1,294.90
176.42
EMBROIDERY COSTING SUMMARY
DESIGN . DEK-345 FABRICA L.K. 1809 QTY 672 SIZE 1
GGT PO Costing
PART OF CONSUMPTION NO. OF QTY PER QTY PER HEAD CONSUMTION
ARTICLE GGT PART SIZE GGT SIZE WORKING RATE STITCHES RATE Emb Qty Rate AMOUNT MTR/UNIT AVG COST COST
ORGINZA 1 1 ALL 672.00 672 3 0.00095 64,430 183.63 672.00 183.63 123,396.34 1.00 183.63 183.63
Requie Article
Per Per
PART OF QTY PER HEAD No of Total Machine No. Of Avg. Prod. Per Requied No. Finishin d Total Comple
Design LK. NO. Meter / Machine
ARTICLE SIZE WORKING STITCHES Round Stitches Head Machine Day of Days Sampling Sizing g Days No. of t No. Of
Pcs Stitches
Days Days
DEK-345 1809 ORGINZA 1538 3 64,430 192 12,386,668 24 8 2 6,193,334 750,000.00 8.26 1.00 1.00 2.00 12.26 12
START DATE PRODUCATION
3/10/2022 3/22/2022
EMBROIDERY COSTIN
DESIGN . DWSEK-508 FABRICA EMB L.K.
GGT
CONSUMTION
RATE STITCHES RATE Emb Qty Rate AMOUNT MTR/UNIT
230.03 230.03
EMBROIDERY COSTING SU
DESIGN . DWSEK-705 L.K.
GGT
CONSUMTION
RATE STITCHES RATE Emb Qty Rate AMOUNT MTR/UNIT
193.36 193.36
EMBROIDERY COSTING SUMMARY
DESIGN . WUT0455 FABRICA L.K. 3070 QTY 1500 SIZE 1
GGT PO Costing
PART OF CONSUMPTION NO. OF QTY PER QTY PER HEAD CONSUMTION
ARTICLE GGT PART SIZE GGT SIZE WORKING RATE STITCHES RATE Emb Qty Rate AMOUNT MTR/UNIT AVG COST COST
GALA 1 1 1 1,500.00 1500 1.5 0.0012 172,019 309.63 1,500.00 309.63 464,451.30 1.00 309.63 309.63
WUT0455 3070 GALA 1500 1.5 172,019 94 16,126,781 24 16 2 8,063,391 700,000.00 11.52 2.00 1.00 2.00 16.52 16.52
START DATE PRODUCATION
3/9/2022 3/25/2022
EMBROIDERY COSTING SUMMARY
DESIGN . DWSEK-740 FABRICA EMB L.K. 3140 QTY 432 SIZE 5
GGT PO Costing
PART OF CONSUMPTION NO. OF QTY PER QTY PER HEAD CONSUMTION
ARTICLE GGT PART SIZE GGT SIZE WORKING RATE STITCHES RATE Emb Qty Rate AMOUNT MTR/UNIT AVG COST COST
FRONT JALL 1 1 XS 60.00 60 1.5 0.00125 28,991 54.36 60.00 54.36 3,261.49 1.00
FRONT JALL 1 1 S 104.00 104 1.5 0.00125 30,424 57.04 104.00 57.04 5,932.68 1.00
FRONT JALL 1 1 M 156.00 156 1.5 0.00125 30,550 57.28 156.00 57.28 8,935.88 1.00 60.58
FRONT JALL 1 1 L 78.00 78 1.5 0.00125 30,654 57.48 78.00 57.48 4,483.15 1.00
139.62
FRONT JALL 1 1 XL 34.00 34 2.5 0.00125 33,496 104.68 34.00 104.68 3,558.95 1.00
SLIVE 1 1 ALL 432.00 432 2 0.00125 31,615 79.04 432.00 79.04 34,144.20 1.00 79.04
FRONT 1538 1.5 33,496 96 3,219,803 24 16 2 1,609,902 600,000.00 2.68 2.00 1.00 2.00 7.68
DWSEK-740 3140 12
SLIVE 861 3 31,615 108 3,402,564 24 8 2 1,701,282 600,000.00 2.84 1.00 3.84
START DATE PRODUCATION
3/10/2022 3/21/2022
EMBROIDERY COSTING SUMMARY
DESIGN . DWSEK-720 FABRICA EMB L.K. 3111 QTY 898 SIZE 5
GGT PO Costing
QTY HEAD CONSU
PART OF CONSUMPTI QTY PER WORKIN Emb MTION AVG
NO. OF PART SIZE PER RATE STITCHES RATE Rate AMOUNT COST
ARTICLE ON GGT SIZE G Qty MTR/UN COST
GGT IT
FRANT 1 1 XS 125.00 125 1.5 0.0012 138,740 249.73 125.00 249.73 31,216.50 1.00 249.73
FRANT 1 1 S 217.00 217 1.5 0.0012 139,310 250.76 217.00 250.76 54,414.49 1.00 250.76
FRANT 1 1 M 324.00 324 1.5 0.0012 139,194 250.55 324.00 250.55 81,177.94 1.00 250.55 264.57
FRANT 1 1 L 162.00 162 1.5 0.0012 141,137 254.05 162.00 254.05 41,155.55 1.00 254.05
FRANT 1 1 XL 70.00 70 2.5 0.0012 141,038 423.11 70.00 423.11 29,617.98 1.00 423.11
Requie Article
QTY HEAD STITCHE No of Per No. Of Requie
PART OF Machine Per Machine Avg. Prod. Per Sampli Finishin d Total Comple
Design LK. NO. PER WORKIN Total Stitches Meter / Machin d No. Sizing
ARTICLE G S Round Head Stitches Day ng g Days No. of t No. Of
SIZE Pcs e of Days
Days Days
FRANT 898 2 139,168 75 10,414,405.33 24 12 2 5,207,202.67 800,000.00 6.51 2.00 1.00 2.00 11.51
DWSEK-720 3111 12
FRONT 1 1 XS 80.00 80 2.5 0.00125 92,890 290.28 80.00 290.28 23,222.50 1.00
FRONT 1 1 S 190.00 190 2.5 0.00125 94,081 294.00 190.00 294.00 55,860.59 1.00
FRONT 1 1 M 255.00 255 2.5 0.00125 94,787 296.21 255.00 296.21 75,533.39 1.00 296.72
FRONT 1 1 L 190.00 190 2.5 0.00125 95,480 298.38 190.00 298.38 56,691.25 1.00 655.63
FRONT 1 1 XL 80.00 80 2.5 0.00125 98,331 307.28 80.00 307.28 24,582.75 1.00
TROUSER 1 1 ALL 795.00 795 3 0.00125 7,234 27.13 795.00 27.13 21,566.36 1.00 27.13
SLIVE 1 2 ALL 795.00 795 1.5 0.00125 88,476 331.78 1,590.00 165.89 263,769.07 2.00 331.78
Article
QTY Per Per Requied Requied
PART OF HEAD No of Total Machine Avg. Prod. Per Sampli Finishing Comple
Design LK. NO. PER STITCHES Round Meter / No. Of Machine Machine No. of Sizing Total No.
ARTICLE WORKING Stitches Head Day ng Days t No. Of
SIZE Pcs Stitches Days of Days
Days
FRONT 795 3 98,331 99 9,771,643 24 8 2 4,885,822 700,000.00 6.98 2.00 1.00 2.00 11.98
DWSEK-744 3138 TROUSER 795 3 7,234 99 718,879 24 8 2 359,439 700,000.00 0.51 - 0.51 27
SLIVE 1590 3 88,476 199 17,584,605 24 8 2 8,792,303 700,000.00 12.56 2.00 14.56
START DATE PRODUCATION
3/18/2022 4/13/2022
EMBROIDERY COSTING SUMMARY
DESIGN . DWSEK-736 FABRICA L.K. 3108 QTY 1072 SIZE 5
GGT PO Costing
PART OF CONSUMPTI QTY PER QTY PER CONSUMTI AVG
HEAD
NO. OF PART SIZE RATE STITCHES RATE Emb Qty Rate AMOUNT ON COST
ARTICLE ON GGT GGT SIZE WORKING
MTR/UNIT COST
SLIVE 1 1 ALL 1,072.00 1072 2 0.00125 122,700 306.75 1,072.00 306.75 328,836.00 1.00 306.75
358.41
LACE 0.07 28 ALL 75.04 1072 3 0.00125 7,029 738.05 2,101.12 26.36 55,382.90 1.96 51.66
Article
QTY Per Per Requied Requied
PART OF HEAD No of Total Machine Avg. Prod. Per Sampli Finishing Comple
Design LK. NO. PER STITCHES Meter / No. Of Machine Machine No. of Sizing Total No.
ARTICLE WORKING Round Stitches Head Day ng Days t No. Of
SIZE Pcs Stitches Days of Days
Days
SLIVE 1072 2 122,700 89 10,961,200 24 12 2 5,480,600 700,000.00 7.83 2.00 1.00 2.00 12.83
DWSEK-736 3108 15
LACE 2101 3 7,029 263 1,845,991 24 8 2 922,996 800,000.00 1.15 1.00 2.15
START DATE PRODUCATION
3/18/2022 4/1/2022
EMBROIDERY COSTING SUMMARY
DESIGN . DWSEK-509 FABRICA EMB L.K. 2673 QTY 1120 SIZE 5
GGT PO Costing
FRANT 1 1 XS 1,120.00 1120 1.5 1.12 15,950 1,848,000.00 1,120.00 110.00 123,200.00 1.00 110.00
110.00
Requie Article
QTY Requie
PART OF HEAD STITCH No of Machin Per Meter / Per Machine Avg. Prod. Per Finishin d Total Comple
Design LK. NO. PER d No. Sampling
ARTICLE WORKING ES Round Total Stitches e Head Pcs No. Of Machine Stitches Day Sizing g Days No. of t No. Of
SIZE of Days
Days Days
FRANT 1120 2 16,739 93 1,562,306.67 24 12 2 781,153.33 300,000.00 2.60 2.00 1.00 2.00 7.60
DWSEK-509 2673 8
Article
QTY Per Per Requied Requied
PART OF HEAD No of Total Machine Avg. Prod. Per Finishing Comple
Design LK. NO. PER STITCHES Meter / No. Of Machine Machine No. of Sampling Sizing Total No.
ARTICLE WORKING Round Stitches Head Day Days t No. Of
SIZE Pcs Stitches Days of Days
Days
FRONT 1 1 ALL 1,130.00 1130 1.5 0.00135 97,213 196.86 1,130.00 196.86 222,447.65 1.00 196.86
SLIVE 1 1 ALL 1,130.00 1130 2 0.00135 56,970 153.82 1,130.00 153.82 173,815.47 1.00 153.82
468.47
LACE 1 1 ALL 1,130.00 1130 3 0.00135 5,731 23.21 1,130.00 23.21 26,227.92 1.00 23.21
BORDER 0.82 1 ALL 926.60 1130 3 0.00135 28,482 115.35 926.60 115.35 106,885.26 0.82 94.59
Dear sir.
FRONT 1 1 XS 149 149 1 0.0013 89,438 116.27 149 116.27 17,324.14 1.00
FRONT 1 1 S 189 189 1 0.0013 89,304 116.10 189 116.10 21,941.99 1.00
FRONT 1 1 M 429 429 1 0.0013 89,333 116.13 429 116.13 49,821.01 1.00 116.31
FRONT 1 1 L 429 429 1 0.0013 89,607 116.49 429 116.49 49,973.82 1.00
500.99
FRONT 1 1 XL 149 149 1 0.0013 89,702 116.61 149 116.61 17,375.28 1.00
TRSR/KOTI 2.97 1 XS,S,M 2,278 767 3 0.00135 19,495 78.95 2,278 78.95 179,858.13 1.69
261.59
TRSR/KOTI 3.14 1 L,XL 1,815 578 3 0.00135 23,398 94.76 1,815 94.76 171,985.27 1.34
LACE 0.09 28 ALL 121 1345 3 0.00135 12,060 1,367.60 3,389 48.84 165,548.46 2.52 123.08
Total Amount -Rs. 673,828.11
USED ZARI
Article
Per
PART OF HEAD No of Machine No. Of Per Machine Requied No. Finishing Complet
Design LK. NO. QTY PER SIZE STITCHES Total Stitches Meter / Avg. Prod. Per Day Sampling Sizing
ARTICLE WORKING Round Head Machine Stitches of Days Days No. Of
Pcs
Days
FRONT 1,345 1 89,438 56 5,012,255 24 24 3 1,670,752 750,000.00 2.23
DWSEK-911 3635 TRSR/KOTI 4,093 3 19,495 512 9,974,129 24 8 3 3,324,710 750,000.00 4.43 4.00 13
LACE 3,389 3 12,060 424 5,109,521 24 8 3 1,703,174 750,000.00 2.27
ON PRODUCTION DATE CLOSE ARTICLE DATE
11/16/2022 11/28/2022
EMBROIDERY COSTING SUMMARY
DESIGN . WU30748 FABRICA L.K. 4187 QTY 1500 SIZE 1
GGT PO Costing
PART OF CONSUMPTION NO. OF PART SIZE QTY PER QTY PER HEAD RATE STITCHES RATE Emb Qty Rate AMOUNT CONSUMTIO AVG COST COST
ARTICLE GGT GGT SIZE WORKING N MTR/UNIT
FRONT 1 1 ALL 1,500.00 1500 1.5 0.00135 211,813 428.92 1,500.00 428.92 643,381.99 1.00 428.92
SLIVE LACE 0.25 8 ALL 375.00 1500 3 0.00135 23,043 746.59 3,000.00 93.32 279,972.45 2.00 186.65 628.23
SEQ 1 1 ALL 1,500.00 1500 1 0.03 422 12.66 1,500.00 12.66 18,990.00 1.00 12.66
Article
Per
Design LK. NO. PART OF QTY PER HEAD STITCHES No of Total Machine No. Of Per Machine Avg. Prod. Per Requied No. Sampling Sizing Finishing Complet
Meter /
ARTICLE SIZE WORKING Round Stitches Head Machine Stitches Day of Days Days No. Of
Pcs
Days
FRONT 1500 2 211,813 125 26,476,625 24 12 2 13,238,313 700,000 18.91
WU30748 4187 3.00 28
SLIVE 3000 3 23,043 375 8,641,125 24 8 2 4,320,563 700,000 6.17
START DATE PRODUCATION
11/28/2022 12/26/2022
FRONT KALI 0.28 7 ALL 28 100 3 0.00135 33,753 956.90 196 136.70 26,793.13 1.96 267.93
SLIVE 1 1 ALL 100 100 2 0.00135 226,249 610.87 100 610.87 61,087.23 1.00 610.87
FRONT PATI 1 0.02 23 ALL 2 100 3 0.00135 18,250 1,699.99 46 73.91 3,399.98 0.46 34.00
1,115.52
FRONT PATI 2 0.02 23 ALL 2 100 3 0.00135 6,736 627.46 46 27.28 1,254.92 0.46 12.55
LACE 0.12 30 ALL 12 100 3 0.00135 7,858 954.75 360 31.82 11,456.96 3.60 114.57
SEQ 1 1 ALL 100 100 1 0.02 3,780 75.60 100 75.60 7,560.00 1.00 75.60
Total Amount -Rs. 111,552.22
USED ZARI AND SEQ
Per Article
PART OF HEAD No of Machine Meter / No. Of Per Machine Requied No. Finishing Complet
Design LK. NO. ARTICLE QTY PER SIZE WORKING STITCHES Round Total Stitches Head Machine Stitches Avg. Prod. Per Day of Days Sampling Sizing Days No. Of
Pcs Days
FRONT KALI 196 3 33,753 25 826,949 24 8 2 413,474 750,000 0.55
SLIVE 100 2 18,250 8 152,083 24 12 2 76,042 750,000 0.10
DWSEK-936 0 FRONT PATI 1 46 3 6,736 6 38,732 24 8 2 19,366 750,000 0.03 4 5
FRONT PATI 2 46 3 7,858 6 45,184 24 8 2 22,592 750,000 0.03
LACE 360 3 3,780 45 170,100 24 8 2 85,050 750,000 0.11
ON PRODUCTION DATE CLOSE ARTICLE DATE
12/18/2022 12/22/2022
DAMAN LACE 0.27 6 ALL 27 100 3 0.00135 49,919 1,213.03 162 202.17 32,751.86 1.62 327.52
LACE 1 0.3 16 ALL 30 100 3 0.00135 14,500 939.60 480 58.72 28,188.00 4.80 281.88 652.51
SEQ 1 1 ALL 100 100 1 0.03 1,437 43.11 100 43.11 4,311.00 1.00 43.11
Total Amount -Rs. 65,250.86
USED ZARI
Per Article
PART OF HEAD No of Machine Meter / No. Of Per Machine Requied No. Finishing Complet
Design LK. NO. ARTICLE QTY PER SIZE WORKING STITCHES Round Total Stitches Head Machine Stitches Avg. Prod. Per Day of Days Sampling Sizing Days No. Of
Pcs Days
DAMAN LACE 162 3 49,919 20 1,010,860 24 8 2 505,430 750,000 0.67
DWSEK-792 0 4 5
LACE 1 480 3 14,500 60 870,000 24 8 2 435,000 750,000 0.58
ON PRODUCTION DATE CLOSE ARTICLE DATE
12/18/2022 12/23/2022
FRONT 1 1 ALL 600 600 1.5 0.00135 168,490 341.19 600 341.19 204,715.35 1.00 341.19
DAMAN LACE 1 1 ALL 600 600 1 0.00135 112,373 151.70 600 151.70 91,022.13 1.00 151.70
SLIVE 1 2 ALL 600 600 2 0.00135 47,273 255.27 1,200 127.64 153,164.52 2.00 255.27
PALLU 1 2 ALL 600 600 3 0.00135 148,727 1,204.69 1,200 602.34 722,813.22 2.00 1,204.69 2,406.20
SHOUL 2.0 1 ALL 1,200 600 3 0.00135 38,985 157.89 1,200 157.89 189,467.10 2.00 315.78
BACK BUNCH 1.0 1 ALL 600 600 1 0.00135 22,162 29.92 600 29.92 17,951.22 1.00 29.92
SEQ 1 1 ALL 600 600 1 0.02 5,382 107.64 600 107.64 64,584.00 1.00 107.64
Total Amount -Rs. 1,443,717.54
USED ZARI AND SEQ
Article
Design LK. NO. PART OF HEAD
QTY PER SIZE WORKING STITCHES No of Total Stitches Machine Per Meter / No. Of Per Machine Avg. Prod. Per Day Requied No. Sampling Sizing Finishing Complet
ARTICLE Round Head Pcs Machine Stitches of Days Days No. Of
Days
FRONT 600 2 168,490 50 8,424,500 24 12 4 2,106,125 750,000 2.81
DAMAN LACE 600 3 112,373 75 8,427,975 24 8 4 2,106,994 750,000 2.81
SLIVE 1,200 2 47,273 100 4,727,300 24 12 4 1,181,825 750,000 1.58
0 4489 4 21
PALLU 1,200 3 148,727 150 22,309,050 24 8 4 5,577,263 750,000 7.44
SHOUL 1,200 3 38,985 150 5,847,750 24 8 4 1,461,938 750,001 1.95
BACK BUNCH 600 1 22,162 25 554,050 24 24 4 138,513 750,000 0.18
ON PRODUCTION DATE CLOSE ARTICLE DATE
12/16/2022 1/5/2023
PART OF HEAD
Design LK. NO. QTY PER SIZE STITCHES
ARTICLE WORKING
HEAD
RATE STITCHES RATE Emb Qty Rate
WORKING
33 5,560,170 24 12 4 1,390,043
25 2,781,232 24 8 4 695,308
66 3,120,018 24 12 4 780,005
150 22,309,050 24 8 4 5,577,263
150 5,847,750 24 8 4 1,461,938
25 554,050 24 24 4 138,513
___________________________
600 SIZE 1
PO Costing
CONSUMTIO
AMOUNT AVG COST COST
N MTR/UNIT
Article
Requied No. Finishing Complet
Avg. Prod. Per Day Sampling Sizing
of Days Days No. Of
Days
750,000 1.85
750,000 0.93
750,000 1.04
4 17
750,000 7.44
750,001 1.95
750,000 0.18
DESIGN . FABRICA EMB
GGT
PART OF HEAD
Design LK. NO. QTY PER SIZE STITCHES
ARTICLE WORKING
HEAD
RATE STITCHES RATE Emb Qty Rate
WORKING
33 3,142,194 24 12 4 785,549
48 1,583,376 24 8 4 395,844
69 2,276,103 24 8 4 569,026
150 4,948,050 24 8 4 1,237,013
200 20,126,558 24 8 4 5,031,639
25 2,133,325 24 24 4 533,331
___________________________
600 SIZE 1
PO Costing
CONSUMTIO
AMOUNT AVG COST COST
N MTR/UNIT
Article
Requied No. Finishing Complet
Avg. Prod. Per Day Sampling Sizing
of Days Days No. Of
Days
750,000 1.05
750,000 0.53
750,000 0.76
4 15
750,000 1.65
750,000 6.71
750,000 0.71
DESIGN . DWSEK-1117 FABRICA MERCHAND
GGT ANJUM
Design LK. NO. PART OF ARTICLE QTY PER SIZE HEAD WORKING STITCHES
HEAD
WORKING RATE STITCHES RATE Emb Qty Rate
_____________________________
1549 SIZE 5
Costing
CONSUMTI
AMOUNT ON AVG COST COST
MTR/UNIT
12,752.42 0.67
12,775.13 0.70
27,802.95 0.72 56.59
24,379.28 0.75 201.16
9,951.45 0.77
150,447.37 0.62 97.13
73,480.67 1.26 47.44
311,589.27
Article
Avg. Prod. Per Requied No. Finishing
Sampling Sizing Complet
Day of Days Days
No. Of Days
800,000 3.38
800,000 5.81 2.00 5 17
800,000 2.84